Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.1% first-year return on $169k initial cash invested.
-24.1%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,599
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $4,995 expenses = $3,396 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$4,995
Mortgage P&I
223%
$3,573
Property Taxes
25%
$400
Home Insurance
16%
$254
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400